{
  "PageType": 0,
  "ColumnCount": 225,
  "RowCount": 50,
  "Formulas": {
    "47,6": "SUM(M13)",
    "12,9": "SUMIFS($AJ$44:AJ44,$AD$44:AD44,I13,$AU$44:AU44,X13)",
    "12,10": "SUMIFS($AN$44:AN44,$AD$44:AD44,I13,$AU$44:AU44,X13)",
    "2,67": "IF(IsFullScreen=\"0\",B46,C46)",
    "12,12": "IF(X13=\"合计\",0,AO13)",
    "44,58": "IF(ISBLANK(Cost1),0,Cost1)+IF(ISBLANK(Cost2),0,Cost2)+SalaryAmount",
    "12,13": "IF(X13=\"合计\",0,GP13)",
    "45,9": "SUM(N13)",
    "36,2": "CONCATENATE(\"备注：磨米费用\",IF(ISBLANK(Cost1),0,Cost1),\"元，零工费用\",IF(ISBLANK(Cost2),0,Cost2),\"元，固定人员工资\",IF(ISBLANK(SalaryAmount),0,SalaryAmount),\"元，共计\",IF(ISBLANK(CostSummary),0,CostSummary),\"元；利润\",IF(ISBLANK(Profit),0,Profit),\"-\",CostSummary,\"=本日净利润\",ROUND(IF(ISBLANK(Profit),0,Profit)-CostSummary,2),\"元，累计利润\",IF(ISBLANK(ProfitSummary),0,ProfitSummary),\"元，累计净利润\",IF(ISBLANK(NetProfitSummary),0,NetProfitSummary),\"元；固定人员工资\",IF(ISBLANK(SalaryAmount),0,SalaryAmount),\"/\",IF(ISBLANK(SaleQuantity),0,SaleQuantity),\"=\",ROUND(IF(ISERROR(SalaryAmount/SaleQuantity),0,SalaryAmount/SaleQuantity),4),\"元/公斤\")",
    "48,70": "TEXTJOIN(\",\",0,P13)"
  },
  "CustomNames": [
    {
      "Name": "IsFullScreen",
      "Formula": "成本计算!$E$42"
    },
    {
      "Name": "EndDate",
      "Formula": "成本计算!$Y$9"
    },
    {
      "Name": "LabourCost",
      "Formula": "成本计算!$AV$9"
    },
    {
      "Name": "SaleQuantitySummary",
      "Formula": "成本计算!$G$48"
    },
    {
      "Name": "Code",
      "Formula": "成本计算!$AK$9"
    },
    {
      "Name": "Memo",
      "Formula": "成本计算!$C$37"
    },
    {
      "Name": "Cost1",
      "Formula": "成本计算!$BG$43"
    },
    {
      "Name": "Cost2",
      "Formula": "成本计算!$BG$44"
    },
    {
      "Name": "SalaryAmount",
      "Formula": "成本计算!$BG$47"
    },
    {
      "Name": "CostSummary",
      "Formula": "成本计算!$BG$45"
    },
    {
      "Name": "Profit",
      "Formula": "成本计算!$BS$43"
    },
    {
      "Name": "ProfitSummary",
      "Formula": "成本计算!$BS$45"
    },
    {
      "Name": "NetProfitSummary",
      "Formula": "成本计算!$BS$47"
    },
    {
      "Name": "CalcProfit",
      "Formula": "成本计算!$J$46"
    },
    {
      "Name": "StartDate",
      "Formula": "成本计算!$P$9"
    },
    {
      "Name": "SaleQuantity",
      "Formula": "成本计算!$BG$49"
    },
    {
      "Name": "TransportationCost",
      "Formula": "成本计算!$BD$9"
    },
    {
      "Name": "SaleDeliveryCodes",
      "Formula": "成本计算!$BS$49"
    }
  ]
}